0.425
Revenue£M
0.837
0.880
0.925
0.959
0.976
1.006
1.050
1.074
1.142
1.172
0.441
3.74%
3.76%
68
21.60
Revenue growth%
30.13
32.04
33.43
35.22
37.16
38.44
39.59
37.80
39.01
36.49
15.50
38.44
36.83
37
15.16
Gross margin%
17.42
16.41
17.85
18.98
17.72
14.89
13.73
11.03
11.64
8.93
8.99
11.64
15.65
65
15.60
Operating margin%
14.99
16.56
18.61
17.60
19.32
18.64
20.44
19.56
22.13
22.04
20.75
20.44
18.98
12
8.20
Net margin%
16.85
19.25
21.98
20.93
21.97
21.01
23.54
23.55
22.77
19.93
25.95
22.77
21.49
34
8.212
P/E ratio (avg)x
22.63
20.40
23.10
22.67
24.22
26.35
29.49
31.42
32.84
32.80
21.08
31.42
25.29
81
12.35
EV/EBITx
11.69
11.85
11.89
12.69
12.97
12.93
13.74
13.19
13.91
14.80
36.68
13.74
12.95
28
11.96
FCF yield (avg)%
16.98
14.03
12.40
14.82
11.89
14.67
12.71
14.97
16.34
15.13
9.34
14.97
14.75
92
22.98
FCF margin%
5.78
8.56
7.58
7.75
7.22
9.15
9.65
10.01
7.67
8.25
29.03
9.15
8.00
93
0.681
FCF / Net incomex
1.860
1.926
2.187
2.168
2.148
2.508
2.854
3.155
3.342
3.235
0.813
3.155
2.347
85
4.59
ROIC%
27.46
25.53
26.16
25.31
26.07
26.73
24.97
24.13
24.41
23.31
12.05
24.41
25.42
61
19.53
Return on equity%
23.79
23.91
22.27
21.08
23.38
20.97
23.13
21.15
20.02
19.75
24.07
20.97
21.71
63
25.93
Return on assets%
4.56
2.59
5.45
7.06
6.08
4.53
3.83
6.60
6.80
9.11
4.50
6.60
5.77
22
0.12
EPS£
0.50
0.53
0.54
0.58
0.59
0.69
0.79
0.93
1.10
1.32
0.12
17.58%
10.64%
—
14.20
EPS growth%
6.56
5.98
6.53
5.29
7.27
10.04
9.78
9.49
7.41
6.28
15.18
9.49
6.92
59
0.20
Bookvalue per sh£
0.10
0.12
0.13
0.13
0.15
0.15
0.17
0.19
0.21
0.21
0.13
7.25%
7.56%
—
0.12
FCF per share£
0.28
0.25
0.24
0.21
0.19
0.20
0.20
0.20
0.17
0.19
0.12
(0.79%)
(4.55%)
—
0.30
Dividend per sh£
0.20
0.21
0.24
0.24
0.24
0.25
0.28
0.28
0.30
0.30
0.05
4.50%
3.68%
—
13.09
Div yield (avg)%
14.20
14.43
15.61
14.80
15.98
18.36
15.40
14.88
16.89
14.46
4.23
15.40
15.14
69
11.44
Payout ratio%
15.45
14.35
16.08
17.59
18.66
17.88
15.33
14.28
13.04
15.07
4.16
15.07
15.39
83
1.950
Shares (diluted)M
1.646
1.722
1.767
1.584
1.389
1.292
1.342
1.465
1.296
1.186
1.939
(3.12%)
(4.37%)
20
11.89
Buyback yield%
32.34
31.30
31.71
30.66
30.27
28.00
26.26
24.72
24.90
24.77
15.07
24.90
29.14
8
0.356
D/E ratiox
2.091
2.314
2.385
2.346
2.612
2.742
2.913
3.035
3.114
3.160
1.102
3.035
2.677
80
0.455
Enterprise value£M
0.966
1.055
1.083
1.108
1.117
0.972
1.066
1.055
1.102
1.157
0.534
0.69%
0.91%
89
0.426
LT debt£M
0.687
0.694
0.809
0.784
0.871
0.893
0.857
0.864
0.912
0.876
0.310
0.11%
2.85%
89
Revenue
£1.172M
3.76%
1.00×
Cost of revenue
£0.727M
3.66%
0.99×
Operating expenses
£0.204M
4.61%
1.08×
Cash and investments
19.26%
Spread over hurdle
34.22%